0.592
Revenue$M
0.428
0.451
0.458
0.464
0.476
0.481
0.485
0.490
0.517
0.546
0.644
2.80%
2.87%
71
21.93
Revenue growth%
13.90
14.94
14.57
17.15
16.50
13.81
13.61
15.93
12.98
15.82
13.67
13.81
14.75
34
20.23
Gross margin%
18.89
21.47
23.89
23.73
25.29
25.25
25.33
25.66
25.31
27.11
22.66
25.33
25.27
74
27.36
Operating margin%
16.70
16.42
19.09
20.23
21.33
22.20
24.11
25.53
26.61
23.77
25.84
24.11
21.76
62
11.55
Net margin%
21.75
20.72
19.22
17.82
16.36
17.71
18.43
19.80
21.16
23.47
15.64
19.80
19.51
42
25.65
P/E ratio (avg)x
12.16
10.77
9.518
9.552
9.538
9.209
9.661
10.18
10.93
11.53
24.34
10.18
9.923
70
8.216
EV/EBITx
18.94
19.54
20.67
21.07
19.53
20.56
22.13
23.84
24.24
20.99
17.68
22.13
20.83
67
20.33
FCF yield (avg)%
8.90
7.79
7.90
7.87
10.15
10.89
8.99
11.84
9.29
8.80
5.21
9.29
8.95
21
18.24
FCF margin%
10.77
10.33
11.24
10.79
10.50
8.03
5.69
6.51
5.34
4.96
27.62
5.69
9.18
55
1.584
FCF / Net incomex
2.471
2.482
2.603
2.663
3.064
3.502
3.652
3.759
4.371
4.520
0.971
3.759
3.283
56
5.40
ROIC%
23.24
20.84
20.24
22.29
25.18
25.77
28.34
30.43
29.94
28.18
6.43
28.34
25.47
73
15.84
Return on equity%
27.37
24.71
22.28
21.49
21.86
24.65
25.04
27.94
27.27
26.07
24.59
26.07
24.87
59
23.37
Return on assets%
10.68
7.90
5.70
5.36
2.36
1.61
0.40
2.04
1.80
0.55
4.44
1.61
2.20
49
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.79%
10.05%
—
4.76
EPS growth%
29.74
32.05
30.68
30.56
29.18
27.23
29.69
31.26
32.09
34.69
18.95
31.26
30.62
27
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.54%
(0.01%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
9.30%
7.05%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.66%
1.78%
—
13.38
Div yield (avg)%
14.19
13.68
12.35
11.87
14.37
12.92
15.54
18.45
19.18
20.25
16.93
18.45
14.28
86
18.35
Payout ratio%
12.50
10.50
10.23
8.45
7.37
5.09
3.57
1.57
1.11
2.58
14.19
2.58
6.23
44
81.38
Shares (diluted)M
76.03
73.32
81.10
76.30
72.17
68.57
76.13
72.68
73.91
73.79
80.39
0.45%
(0.49%)
81
29.82
Buyback yield%
14.35
15.74
14.95
17.54
18.58
16.44
16.60
18.63
21.29
18.63
3.69
18.63
17.07
56
0.142
D/E ratiox
0.271
0.275
0.262
0.266
0.290
0.281
0.279
0.273
0.301
0.304
1.125
0.281
0.277
72
0.183
Enterprise value$M
0.442
0.452
0.480
0.496
0.494
0.532
0.571
0.584
0.594
0.680
0.411
6.61%
4.85%
59
0.210
LT debt$M
0.340
0.392
0.455
0.472
0.505
0.525
0.530
0.559
0.632
0.619
0.408
4.14%
6.99%
31
Revenue
$0.546M
2.87%
1.00×
Cost of revenue
$0.382M
2.87%
1.00×
Operating expenses
$0.090M
3.17%
1.03×
Property and equipment
18.96%
Spread over hurdle
(2.93%)